載入錯誤
看來載入頁面時發生了錯誤.
重新載入
我們的團隊已收到通知,但若此問題持續,請透過
電郵支援widget工具
聯絡我們。
HK
前往
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
貨幣
-
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
盈利能力價值
股價
69.69
USD
公允價值
54.14
USD
Metrics
Range
Conclusion
Adjusted Earnings
4.41 B - 6.259 B
5.375 B
Discount Rate
11.8% - 9.8%
10.8%
Fair Value
$41.53 - $68.48
$54.14
Upside
-41.4% - -3.4%
-23.6%
21.8%
Normalized EBIT Margin
2.6%
Normalized CapEx as % of Revenue
22.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
69.69
USD
公允價值
54.14
USD
看漲
-23.6%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-24
(USD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
21,454
25,371
27,518
29,771
31,797
31,797
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
5,065
4,099
3,366
5,411
5,329
5,329
(+) Net Interest Expense
121
175
130
(133)
(280)
(280)
(+) Other Non Operating Exp.
(47)
70
(137)
8
(38)
(38)
(+) D&A
867
899
891
590
534
534
(+) Non-recurring Items
(1,711)
(29)
680
(431)
621
621
Adjusted EBITDA
4,295
5,214
4,930
5,445
6,166
6,166
(-) D&A
(867)
(899)
(891)
(590)
(534)
(534)
Adjusted EBIT
3,428
4,315
4,039
4,855
5,632
5,632
% of Revenue
16.0%
17.0%
14.7%
16.3%
17.7%
17.7%
Low
Median
High
Adjusted EBIT Margin
14.7%
16.3%
17.7%
支援算式
Equity Waterfall
Equity Waterfall
Model
(USD in millions)
Low
Mid
High
Market
Enterprise Value
37,532
50,004
64,198
66,549
(+) Cash & Short Term Investments
10,823
10,823
10,823
10,823
(+) Investments & Other
4,583
4,583
4,583
4,583
(-) Debt
(11,857)
(11,857)
(11,857)
(11,857)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
41,081
53,553
67,747
70,098
(/) Shares Outstanding
989.2
989.2
989.2
989.2
Implied Stock Price (USD)
41.53
54.14
68.48
70.86
FX Rate: USD/USD
1.00
1.00
1.00
1.00
Implied Stock Price (USD)
41.53
54.14
68.48
70.86
Upside / (Downside)
-41.39%
-23.60%
-3.35%
Stock Price
70.86
Stock Price Close
70.86
Restatment Type
Original
Reporting Currency
USD
Trading Currency
USD
FX Rate: USD/USD
1.00
Market Cap
70,097.7
Shares Outstanding
989.2
Share Exchange Ratio
1.0
Liquid Long-term Investments
0
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी